	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,124	£8,246	£8,370	£8,579	£8,793	£42,111
Total Expenses	£5,463	£5,488	£5,510	£5,542	£5,574	£27,576
Profit Before Tax	£2,661	£2,758	£2,859	£3,037	£3,219	£14,535
Profit After Tax	£2,155	£2,234	£2,316	£2,460	£2,608	£11,773
Change In Property Value	£3,225	£5,289	£7,563	£8,705	£6,151	£30,933
Net Return	£5,380	£7,523	£9,879	£11,165	£8,759	£42,707
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	14%	19%	25%	28%	22%	108%